XML 24 R11.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Allowance for Loan Losses
6 Months Ended
Jun. 30, 2011
Allowance for Loan Losses [Abstract]  
Allowance for Loan Losses
3. Allowance for Loan Losses

The following table shows the allocation of the allowance for loan losses at June 30, 2011 and December 31, 2010 by portfolio segment and by impairment methodology (in thousands):
 
June 30, 2011
 
Commercial Real Estate
  
Agricultural Real Estate
  
Real Estate Construction
  
Residential 1st Mortgages
  
Home Equity
  
Agricultural
  
Commercial
  
Consumer & Other
  
Unallocated
  
Total
 
                                
Year-To-Date Allowance for Credit Losses:
                              
Beginning Balance- January 1, 2011
 $7,631  $1,539  $2,160  $1,164  $3,724  $6,733  $9,084  $216  $10  $32,261 
  Charge-Offs
  (13)  -   -   (340)  (462)  (2,750)  (176)  (87)  -   (3,828)
  Recoveries
  -   -   -   4   7   15   9   24   -   59 
  Provision
  (1,892)  1,274   202   370   181   2,286   1,877   99   53   4,450 
Ending Balance- June 30, 2011
 $5,726  $2,813  $2,362  $1,198  $3,450  $6,284  $10,794  $252  $63  $32,942 
                                          
Second Quarter Allowance for Credit Losses:
                                        
Beginning Balance- April 1, 2011
 $5,830  $2,471  $2,707  $1,088  $3,645  $7,284  $9,012  $191  $103  $32,331 
Charge-Offs
  (13)  -   -   (36)  (363)  (2,750)  (140)  (52)  -   (3,354)
Recoveries
  -   -   -   4   5   15   4   12   -   40 
Provision
  (91)  342   (345)  142   163   1,735   1,918   101   (40)  3,925 
Ending Balance- June 30, 2011
 $5,726  $2,813  $2,362  $1,198  $3,450  $6,284  $10,794  $252  $63  $32,942 
                                         
Ending Balance Individually Evaluated for Impairment
  500   400   -   -   40   350   65   34   -   1,389 
                                         
Ending Balance Collectively Evaluated for Impairment
  5,226   2,413   2,362   1,198   3,410   5,934   10,729   218   63   31,553 
                                         
Loans:
                                        
                                         
Ending Balance
 $316,914  $275,581  $28,071  $104,647  $54,531  $225,870  $178,729  $7,458  $-  $1,191,801 
                                         
Ending Balance Individually Evaluated for Impairment
  3,289   3,321   -   441   320   4,077   332   37   -   11,817 
                                         
Ending Balance Collectively Evaluated for Impairment
  313,625   272,260   28,071   104,206   54,211   221,793   178,397   7,421   -   1,179,984 
 
December 31, 2010
 
Commercial Real Estate
  
Agricultural Real Estate
  
Real Estate Construction
  
Residential 1st Mortgages
  
Home Equity
  
Agricultural
  
Commercial
  
Consumer & Other
  
Unallocated
  
Total
 
                                
Allowance for Credit Losses:
                              
Ending Balance Allocated to Portfolio Segments
 $7,631  $1,539  $2,160  $1,164  $3,724  $6,733  $9,084  $216  $10  $32,261 
                                         
Ending Balance Individually Evaluated for Impairment
  3,425   365   850   298   -   150   84   -   -   5,172 
                                         
Ending Balance Collectively Evaluated for Impairment
  4,206   1,174   1,310   866   3,724   6,583   9,000   216   10   27,089 
                                         
Loans:
                                        
                                         
Ending Balance
 $316,271  $254,575  $37,486  $103,574  $58,971  $231,150  $165,263  $8,712  $-  $1,176,002 
                                         
Ending Balance Individually Evaluated for Impairment
  22,107   1,797   6,193   1,824   13   750   277   -   -   32,961 
                                         
Ending Balance Collectively Evaluated for Impairment
  294,164   252,778   31,293   101,750   58,958   230,400   164,986   8,712   -   1,143,041 
 
The following table shows the loan portfolio allocated by management's internal risk ratings at June 30, 2011 and December 31, 2010 (in thousands):
 
June 30, 2011
 
Pass
  
Special Mention
  
Substandard
  
Total Loans
 
Loans:
            
Commercial Real Estate
 $276,531  $16,372  $24,011  $316,914 
Agricultural Real Estate
  248,063   20,188   7,330   275,581 
Real Estate Construction
  19,855   3,217   4,999   28,071 
Residential 1st Mortgages
  101,436   2,350   861   104,647 
Home Equity
  53,928   -   603   54,531 
Agricultural
  198,109   20,271   7,490   225,870 
Commercial
  170,421   6,427   1,881   178,729 
Consumer & Other
  6,872   -   586   7,458 
Total
 $1,075,215  $68,825  $47,761  $1,191,801 
                  
December 31, 2010
 
Pass
  
Special Mention
  
Substandard
  
Total Loans
 
Loans:
                
Commercial Real Estate
 $281,868  $9,846  $24,557  $316,271 
Agricultural Real Estate
  237,127   14,563   2,885   254,575 
Real Estate Construction
  27,734   3,217   6,535   37,486 
Residential 1st Mortgages
  100,709   1,099   1,766   103,574 
Home Equity
  58,632   -   339   58,971 
Agricultural
  218,165   11,521   1,464   231,150 
Commercial
  160,045   2,965   2,253   165,263 
Consumer & Other
  8,498   -   214   8,712 
Total
 $1,092,778  $43,211  $40,013  $1,176,002 
 
See “Note 1. Significant Accounting Policies - Allowance for Loan Losses” for a description of the internal risk ratings used by the Company. There were no loans outstanding at June 30, 2011 and December 31, 2010 rated doubtful or loss.

The following table shows an aging analysis of the loan portfolio by the time past due at June 30, 2011 and December 31, 2010 (in thousands):
 
   
30-89 Days
  
90 Days and
     
Total Past
     
Total
 
June 30, 2011
 
Past Due
  
Still Accruing
  
Nonaccrual
  
Due
  
Current
  
Loans
 
Loans:
                  
Commercial Real Estate
 $163  $-  $243  $406  $316,508  $316,914 
Agricultural Real Estate
  435   -   3,321   3,756   271,825   275,581 
Real Estate Construction
  -   -   -   -   28,071   28,071 
Residential 1st Mortgages
  570   -   358   928   103,720   104,648 
Home Equity
  358   -   246   604   53,927   54,531 
Agricultural
  299   -   3,437   3,736   222,134   225,870 
Commercial
  950   -   332   1,282   177,447   178,729 
Consumer & Other
  74   -   37   111   7,346   7,457 
Total
 $2,849  $-  $7,974  $10,823  $1,180,978  $1,191,801 
                          
                          
   
30-89 Days
  
90 Days and
      
Total Past
      
Total
 
December 31, 2010
 
Past Due
  
Still Accruing
  
Nonaccrual
  
Due
  
Current
  
Loans
 
Loans:
                        
Commercial Real Estate
 $-  $-  $2,348  $2,348  $313,923  $316,271 
Agricultural Real Estate
  -   -   1,797   1,797   252,778   254,575 
Real Estate Construction
  -   -   -   -   37,486   37,486 
Residential 1st Mortgages
  797   -   954   1,751   101,823   103,574 
Home Equity
  526   -   -   526   58,445   58,971 
Agricultural
  47   -   -   47   231,103   231,150 
Commercial
  275   -   207   482   164,781   165,263 
Consumer & Other
  44   -   2   46   8,666   8,712 
Total
 $1,689  $-  $5,308  $6,997  $1,169,005  $1,176,002 
 
The following table shows information related to impaired loans at and for the periods ended June 30, 2011 and December 31, 2010 (in thousands):
 
June 30, 2011
 
Recorded Investment
  
Unpaid Principal Balance
  
Related Allowance
  
Average Recorded Investment
  
Interest Income Recognized
 
With no related allowance recorded:
               
Commercial Real Estate
 $244  $264  $-  $272  $- 
Agricultural Real Estate
  2,499   2,499   -   1,737   - 
Real Estate Construction
  -   -   -   -   - 
Residential 1st Mortgages
  443   579   -   624   1 
Home Equity
  246   246   -   251   - 
Agricultural
  146   146   -   97   - 
Commercial
  190   191   -   203   - 
Consumer & Other
  -   -   -   11   - 
   $3,768  $3,925  $-  $3,195  $1 
With an allowance recorded:
                    
Commercial Real Estate
 $3,048  $3,046  $500  $1,537  $2 
Agricultural Real Estate
  826   822   400   826   - 
Real Estate Construction
  -   -   -   -   - 
Residential 1st Mortgages
  -   -   -   -   - 
Home Equity
  74   83   40   141   1 
Agricultural
  3,931   6,245   350   2,331   9 
Commercial
  141   141   65   104   - 
Consumer & Other
  38   63   34   38   - 
   $8,058  $10,400  $1,389  $4,977  $12 
Total
 $11,826  $14,325  $1,389  $8,172  $13 
                      
December 31, 2010
 
Recorded Investment
  
Unpaid Principal Balance
  
Related Allowance
  
Average Recorded Investment
  
Interest Income Recognized
 
With no related allowance recorded:
                    
Commercial Real Estate
 $12,218  $12,442  $-  $9,259  $227 
Agricultural Real Estate
  975   974   -   867   - 
Real Estate Construction
  3,092   3,093   -   3,276   71 
Residential 1st Mortgages
  857   1,197   -   742   26 
Home Equity
  36   42   -   359   2 
Agricultural
  -   -   -   430   - 
Commercial
  140   140   -   1,124   - 
Consumer & Other
  -   -   -   1   - 
   $17,318  $17,888  $-  $16,058  $326 
With an allowance recorded:
                    
Commercial Real Estate
 $9,907  $9,909  $3,425  $5,141  $360 
Agricultural Real Estate
  826   823   365   417   27 
Real Estate Construction
  3,100   3,100   850   1,308   41 
Residential 1st Mortgages
  952   997   298   294   8 
Home Equity
  -   -   -   3   - 
Agricultural
  750   750   150   188   24 
Commercial
  137   136   84   34   3 
Consumer & Other
  -   -   -   -   - 
   $15,672  $15,715  $5,172  $7,385  $463 
Total
 $32,990  $33,603  $5,172  $23,443  $789 

Total recorded investment shown in the prior table will not equal the total ending balance of loans individually evaluated for impairment on the allocation of allowance table. This is because the calculation of recorded investment takes into account charge-offs, net deferred loans fees & costs, unamortized premium or discount, and accrued interest.

The Company does not have commitments to lend additional funds to borrowers with loans whose terms were modified in troubled debt restructurings.